Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.24% first-year return on $70,770 initial cash invested.
-13.24%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$1,707
Rent
-$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,770
Downpayment
20%
$67,400
Closing costs
1%
$3,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,707
Total Expenses
$2,488
Mortgage P&I
99%
$1,696
Property Taxes
12%
$199
Home Insurance
7%
$118
HOA
2%
$32
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0